Market cap
$226 Mln
Revenue (TTM)
$181 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
181.22
|
175.60
|
158.71
|
161.52
|
231.70
|
278.68
|
|||||
|
Cost of Revenue
|
37.75
|
26.39
|
15.86
|
16.21
|
22.24
|
21.55
|
|||||
|
Gross Profit
|
143.47
|
149.21
|
142.85
|
145.31
|
209.46
|
257.13
|
|||||
|
Operating Expenses
|
177.72
|
186.39
|
199.32
|
271.01
|
242.94
|
275.65
|
|||||
|
Operating Profit (EBIT)
|
-34.24
|
-37.18
|
-56.47
|
-125.70
|
-33.48
|
-18.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
4.41
|
-5.35
|
-1.53
|
|||||
|
Profit before Tax
|
-18.60
|
-31.03
|
-49.75
|
-121.25
|
-38.16
|
-19.85
|
|||||
|
Provision for Tax
|
0.01
|
0.02
|
0.02
|
-2.56
|
0.21
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
-18.62
|
-31.05
|
-49.77
|
-118.69
|
-38.33
|
76.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-118.69
|
-38.33
|
76.54
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
114.18
|
118.14
|
160.22
|
197.27
|
329.79
|
382.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.54
|
8.66
|
15.13
|
23.48
|
26.40
|
32.40
|
|||||
|
Current Liabilities
|
27.96
|
32.89
|
28.98
|
30.78
|
31.48
|
42.88
|
|||||
|
Total Liabilities
|
176.65
|
159.69
|
204.32
|
251.53
|
387.67
|
458.06
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
23.07
|
24.56
|
41.24
|
53.69
|
117.73
|
133.12
|
|||||
|
Current Assets
|
125.62
|
135.13
|
163.08
|
197.84
|
269.94
|
324.94
|
|||||
|
Total Assets
|
176.65
|
159.69
|
204.32
|
251.53
|
387.67
|
458.06
|
|||||
|
Total Debt*
|
9.88
|
11.28
|
14.41
|
23.01
|
31.55
|
36.75
|
|||||
|
Net Current Assets
|
97.66
|
102.24
|
134.10
|
167.06
|
238.46
|
282.06
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
7.70
|
-22.41
|
-29.14
|
14.19
|
39.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.86
|
-11.81
|
-8.03
|
-4.21
|
101.90
|
|||||
|
Cash from Financing Activities
|
--
|
-24.97
|
-4.33
|
-32.53
|
-38.09
|
-49.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-69.70
|
-28.10
|
91.78
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.21
|
-0.36
|
-0.55
|
-1.34
|
-0.40
|
0.74
|
|||||
|
Cash EPS ($)
|
--
|
-0.14
|
-0.31
|
-1.11
|
-0.18
|
0.99
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.35
|
1.76
|
2.23
|
3.43
|
3.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.09
|
-0.25
|
-0.33
|
0.15
|
0.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
-0.38
|
-0.46
|
0.04
|
0.28
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-20.42
|
-25.20
|
-40.81
|
-9.82
|
19.38
|
|||||
|
ROE (%)
|
-16.53
|
-22.31
|
-27.84
|
-45.04
|
-10.76
|
21.56
|
|||||
|
ROA (%)
|
-9.95
|
-17.06
|
-21.83
|
-37.14
|
-9.06
|
17.40
|
|||||
|
EBIT Margin (%)
|
-11.56
|
-21.17
|
-35.58
|
-40.81
|
-14.45
|
-3.68
|
|||||
|
Net Margin (%)
|
-10.27
|
-17.68
|
-31.36
|
-71.53
|
-16.93
|
27.62
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.18
|
0.11
|
-0.02
|
-0.30
|
-0.17
|
-0.17
|
|||||
|
EBIT Growth (%)
|
34.48
|
34.16
|
14.34
|
-96.91
|
-226.55
|
83.15
|
|||||
|
Net Profit Growth (%)
|
31.31
|
37.61
|
58.07
|
-209.65
|
-150.07
|
239.45
|
|||||
|
EPS Growth (%)
|
27.95
|
0.35
|
0.59
|
-2.36
|
-1.54
|
2.44
|
|||||
|
Book Value Growth (%)
|
-9.40
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-10.47
|
-6.33
|
-1.87
|
-8.52
|
5.65
|
|||||
|
Price / Book Value
|
1.98
|
2.75
|
1.97
|
1.13
|
0.99
|
1.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.15
|
-12.36
|
-5.43
|
-1.53
|
-8.75
|
11.35
|
|||||
|
Close Price ($)
|
1.84
|
3.73
|
3.46
|
2.51
|
3.40
|
4.20
|
|||||
|
High Price ($)
|
4.59
|
4.59
|
3.77
|
4.09
|
6.25
|
6.47
|
|||||
|
Low Price ($)
|
1.05
|
2.56
|
1.76
|
1.30
|
3.08
|
1.98
|
|||||
|
Market Cap ($ Cr)
|
225.91
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.10
|
0.09
|
0.12
|
0.10
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.02
|
0.02
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
4.49
|
4.11
|
5.63
|
6.43
|
8.57
|
7.58
|
|||||
|
Quick Ratio
|
4.49
|
--
|
5.63
|
6.23
|
8.38
|
7.44
|
|||||
|
Interest Coverage
|
-2.03
|
--
|
--
|
-0.57
|
-7.21
|
-0.13
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.43
|
8.96
|
11.51
|
8.53
|
7.21
|
11.81
|
|||||
|
Asset Turnover
|
0.97
|
0.96
|
0.70
|
0.51
|
0.55
|
0.63
|
|||||
|
Receivable days
|
--
|
35.37
|
36.88
|
34.48
|
39.12
|
46.63
|
|||||
|
Inventory Days
|
--
|
0.00
|
68.75
|
136.45
|
98.09
|
110.30
|
|||||
|
Payable days
|
--
|
102.45
|
178.87
|
225.50
|
201.70
|
292.53
|
|||||
|
Cash Conversion Cycle
|
--
|
-67.08
|
-73.24
|
-54.56
|
-64.49
|
-135.59
|